CashFlowRE
Sign in Sign up
2230 Oak Village Rd
B+ Composite 78.68
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.5/10.0

$69,900

2230 Oak Village Rd · Akron, AL 35441
2 bd · 2.0 ba · 1,400 sqft · SingleFamily · 460 Days on market
Built 1965 Fair condition 0.30 ac lot $50/sqft · 42% below area Est $120k · 42% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a getaway on the Black Warrior River? This cozy 2 bedroom, 2 bath home offers the perfect solution. Home features an open kitchen/living room floor plan. 2 bedrooms and a bath on the main floor. Another room and bathroom on the ground floor. Open deck with beautiful views of the river. Covered parking. Sits on a double lot. Shared private boat launch/ramp directly across the street. One mile from Lock 8 park/boat ramp for easy boat launch. Situated on the Black Warrior at Five Mile creek inlet. Sand bar near by accessible by boat. Only 40 minutes south of Tuscaloosa. Would make a good fishing cabin or Airbnb for fishing/hunting enthusiasts.

Key facts

  • Covered parking
  • Double lot
  • 0.3 acre lot

Tags

OPEN DECK WITH BEAUTIFUL VIEWSCOVERED PARKINGDOUBLE LOTSITUATED ON THE BLACK WARRIORSAND BAR ACCESSIBLE BY BOAT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $70k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 49/100 on livability (#535 in AL) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety D, schools F, crime F.
  • Hale County (rural): math 6% / reading 31% proficiency, ranked #109 of 129 in AL (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 16 active listings in the ZIP; 11 units permitted in Hale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($483 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Hale County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 460 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); major wind risk, 64% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 460 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.59%
Cap rate
13.05%
Cash-on-cash
24.12%
DSCR
2.07
GRM
5.3

CMA / ARV

ARV (median comp)
$120,343
List price
$69,900
Delta
-41.92%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
2.31×
Total profit
$25,597
Equity at exit
$31,430
10-year hold
IRR
24.0%
Equity multiple
4.44×
Total profit
$67,321
Equity at exit
$48,437

Cash invested: $19,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Alabama
90 Strongly Landlord-Friendly · R+15
County
— inherits STATE
City
— inherits STATE
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

ZIP-level market 35441

Active inventory
16
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,109 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$268

Break-even live

Break-even rent $770
Max offer price $69,900
Occupancy floor 71%

Sensitivity live

Price -10% $317 -5% $292 +0% $268 +5% $244 +10% $220
Rent -10% $181 -5% $224 +0% $268 +5% $312 +10% $356
Rate -1.0pp $303 -0.5pp $286 base $268 +0.5pp $250 +1.0pp $232

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$17,475
Closing costs
$2,097
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 21 events

  1. 2026-06-19
    days on market $69,900 Active 460 DOM
  2. 2026-06-18
    days on market $69,900 Active 459 DOM
  3. 2026-06-17
    days on market $69,900 Active 458 DOM
  4. 2026-06-16
    days on market $69,900 Active 457 DOM
  5. 2026-06-15
    days on market $69,900 Active 456 DOM
  6. 2026-06-14
    days on market $69,900 Active 454 DOM
  7. 2026-06-12
    days on market $69,900 Active 453 DOM
  8. 2026-06-09
    days on market $69,900 Active 450 DOM
  9. 2026-06-08
    days on market $69,900 Active 449 DOM
  10. 2026-06-07
    days on market $69,900 Active 448 DOM
  11. 2026-06-07
    days on market $69,900 Active 447 DOM
  12. 2026-06-04
    days on market $69,900 Active 444 DOM
  13. 2026-06-02
    days on market $69,900 Active 443 DOM
  14. 2026-06-01
    days on market $69,900 Active 442 DOM
  15. 2026-05-31
    days on market $69,900 Active 441 DOM
  16. 2026-05-31
    days on market $69,900 Active 440 DOM
  17. 2026-02-23
    price $69,900 661-char remark
    Show marketing remark (661 chars)

    Looking for a getaway on the Black Warrior River? This cozy 2 bedroom, 2 bath home offers the perfect solution. Home features an open kitchen/living room floor plan. 2 bedrooms and a bath on the main floor. Another room and bathroom on the ground floor. Open deck with beautiful views of the river. Covered parking. Sits on a double lot. Shared private boat launch/ramp directly across the street. One mile from Lock 8 park/boat ramp for easy boat launch. Situated on the Black Warrior at Five Mile creek inlet. Sand bar near by accessible by boat. Only 40 minutes south of Tuscaloosa. Would make a good fishing cabin or Airbnb for fishing/hunting enthusiasts.

  18. 2025-09-19
    price $79,900 661-char remark
    Show marketing remark (661 chars)

    Looking for a getaway on the Black Warrior River? This cozy 2 bedroom, 2 bath home offers the perfect solution. Home features an open kitchen/living room floor plan. 2 bedrooms and a bath on the main floor. Another room and bathroom on the ground floor. Open deck with beautiful views of the river. Covered parking. Sits on a double lot. Shared private boat launch/ramp directly across the street. One mile from Lock 8 park/boat ramp for easy boat launch. Situated on the Black Warrior at Five Mile creek inlet. Sand bar near by accessible by boat. Only 40 minutes south of Tuscaloosa. Would make a good fishing cabin or Airbnb for fishing/hunting enthusiasts.

  19. 2025-06-12
    price $89,900 661-char remark
    Show marketing remark (661 chars)

    Looking for a getaway on the Black Warrior River? This cozy 2 bedroom, 2 bath home offers the perfect solution. Home features an open kitchen/living room floor plan. 2 bedrooms and a bath on the main floor. Another room and bathroom on the ground floor. Open deck with beautiful views of the river. Covered parking. Sits on a double lot. Shared private boat launch/ramp directly across the street. One mile from Lock 8 park/boat ramp for easy boat launch. Situated on the Black Warrior at Five Mile creek inlet. Sand bar near by accessible by boat. Only 40 minutes south of Tuscaloosa. Would make a good fishing cabin or Airbnb for fishing/hunting enthusiasts.

  20. 2025-03-17
    price $99,000 661-char remark
    Show marketing remark (661 chars)

    Looking for a getaway on the Black Warrior River? This cozy 2 bedroom, 2 bath home offers the perfect solution. Home features an open kitchen/living room floor plan. 2 bedrooms and a bath on the main floor. Another room and bathroom on the ground floor. Open deck with beautiful views of the river. Covered parking. Sits on a double lot. Shared private boat launch/ramp directly across the street. One mile from Lock 8 park/boat ramp for easy boat launch. Situated on the Black Warrior at Five Mile creek inlet. Sand bar near by accessible by boat. Only 40 minutes south of Tuscaloosa. Would make a good fishing cabin or Airbnb for fishing/hunting enthusiasts.

  21. 2025-03-17
    listed $9,900 Active 661-char remark
    Show marketing remark (661 chars)

    Looking for a getaway on the Black Warrior River? This cozy 2 bedroom, 2 bath home offers the perfect solution. Home features an open kitchen/living room floor plan. 2 bedrooms and a bath on the main floor. Another room and bathroom on the ground floor. Open deck with beautiful views of the river. Covered parking. Sits on a double lot. Shared private boat launch/ramp directly across the street. One mile from Lock 8 park/boat ramp for easy boat launch. Situated on the Black Warrior at Five Mile creek inlet. Sand bar near by accessible by boat. Only 40 minutes south of Tuscaloosa. Would make a good fishing cabin or Airbnb for fishing/hunting enthusiasts.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone A · 75% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 64% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,314
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$1,852
− Repairs & maintenance
−$1,065
− Management
−$1,065
− Depreciation
−$2,033
Taxable income
$2,334
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$560
After-tax cash flow
$2,658/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This home requires moderate renovations, including painting, roof replacement, and exterior repairs, to improve its condition and value.

Repairs flagged

  • Major paint — extensive peeling
  • Major roof shingles — visible wear
  • Major exterior siding — paint peeling
  • Major foundation — visible wear

Value-add opportunities

  • Both paint job — enhances curb appeal and interior
  • Both roof replacement — improves safety and value
  • Both exterior siding repair — enhances curb appeal and value
  • Both foundation repair — improves structural integrity and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
paint · extensive peeling Major $15,000–50,000
roof shingles · visible wear Major $15,000–50,000
exterior siding · paint peeling Major $15,000–50,000
foundation · visible wear Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both paint job — enhances curb appeal and interior
  • Both roof replacement — improves safety and value
  • Both exterior siding repair — enhances curb appeal and value
  • Both foundation repair — improves structural integrity and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Hale County
NCES district ID
0101710
Math proficiency
6% ▼ -26.00%
Reading proficiency
31% ▼ -3.00%
Median HH income
$31,076
Composite
14.76/100
National rank
#9391
State rank
#109 of 129 in AL

Livability — Akron

Score
49/100
State rank
#535
US rank
#25893

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment F Housing D- Health & safety D User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
881

Population outlook (Hale County) Hauer SSP2

Today (2025)
13,830 people
By 2030
13,032 · -5.8%
By 2040
11,487 · -16.9%
By 2050
10,091 · -27.0%
By 2075
7,930 · -42.7%
By 2100
6,595 · -52.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (53%)
Race & ethnicity
Black 53% White 43% Two or more races 5%
Common ancestry
Slovak 1% Serbian 1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Hale

2024 margin
Lean D (+6.8) · D 53.1% · R 46.2%
2008→2024 swing
-14.8pp toward R · 2008: 21.7pp · 2024: 6.8pp
All cycles
2024: D+6.8 2020: D+18.9 2016: D+20.0 2012: D+25.4 2008: D+21.7

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

+606.1% since first listed
5 events — show timeline
  • 2026-02-23 Price Changed $69,900 WAMLS
  • 2025-09-19 Price Changed $79,900 WAMLS
  • 2025-06-12 Price Changed $89,900 WAMLS
  • 2025-03-17 Price Changed $99,000 WAMLS
  • 2025-03-17 Listed $9,900 WAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…